|
Cash & Equivalents
|
0.37M | 0.14M | 0.06M | 0.01M | 0.12M | 0.02M | 484.00 | 0.14M | 0.34M | 0.06M |
|
Cash & Current Investments
|
0.37M | 0.14M | 0.06M | 0.01M | 0.12M | 0.02M | 484.00 | 0.14M | 0.34M | 0.06M |
|
Receivables - Net
|
0.20M | 0.34M | | | 0.37M | 0.05M | | | | |
|
Receivables - Other
|
0.48M | 0.48M | | | | | | | | |
|
Receivables
|
0.69M | 0.82M | | | 0.37M | 0.05M | | | | |
|
Prepaid Assets
|
| | 0.18M | 0.18M | 0.18M | 0.18M | 0.18M | 0.02M | 0.02M | 0.01M |
|
Current Assets
|
1.04M | 1.16M | 0.45M | 0.42M | 0.94M | 0.49M | 0.45M | 0.60M | 0.71M | 0.38M |
|
Property, Plant & Equipment (Net)
|
0.04M | 0.02M | 0.02M | 0.01M | 0.00M | | | | | |
|
Non-Current Assets
|
0.04M | 0.22M | 0.33M | 0.31M | 0.29M | 0.28M | 0.26M | 0.25M | 0.23M | 0.22M |
|
Assets
|
1.09M | 1.38M | 0.78M | 0.73M | 1.24M | 0.77M | 0.71M | 0.85M | 0.95M | 0.60M |
|
Accounts Payables
|
0.04M | 0.03M | 0.07M | 0.06M | 0.11M | 0.06M | 0.13M | 0.20M | 0.36M | 0.20M |
|
Payables
|
0.04M | 0.03M | 0.07M | 0.06M | 0.11M | 0.06M | 0.13M | 0.20M | 0.36M | 0.20M |
|
Short term Debt
|
0.15M | 0.15M | 0.09M | 0.12M | 0.09M | 0.11M | 0.24M | 0.30M | 0.30M | 0.56M |
|
Current Leases
|
| 0.04M | 0.06M | 0.05M | 0.07M | 0.07M | 0.12M | 0.12M | 0.13M | 0.17M |
|
Total Current Liabilities
|
0.09M | 0.35M | 0.23M | 0.24M | 0.28M | 0.25M | 0.51M | 0.64M | 0.81M | 0.95M |
|
Non-Current Debt
|
0.14M | 0.04M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M | 0.14M |
|
Operating Leases
|
| 0.16M | 0.30M | 0.31M | 0.29M | 0.30M | 0.35M | 0.35M | 0.35M | 0.35M |
|
Other Non-Current Liabilities
|
0.06M | 0.09M | 0.09M | 0.07M | 0.09M | 0.11M | 0.24M | 0.30M | 0.30M | 0.36M |
|
Total Non-Current Liabilities
|
0.14M | 0.16M | 0.44M | 0.45M | 0.43M | 0.44M | 0.37M | 0.37M | 0.36M | 0.32M |
|
Total Liabilities
|
0.23M | 0.51M | 0.67M | 0.68M | 0.71M | 0.69M | 0.88M | 1.01M | 1.17M | 1.27M |
|
Total Debt
|
0.29M | 0.19M | 0.23M | 0.25M | 0.23M | 0.25M | 0.38M | 0.44M | 0.44M | 0.70M |
|
Common Equity
|
0.85M | 0.87M | 0.12M | 0.05M | 0.53M | 0.08M | -0.17M | -0.16M | -0.22M | -0.67M |
|
Shareholder's Equity
|
0.85M | 0.87M | 0.12M | 0.05M | 0.53M | 0.08M | -0.17M | -0.16M | -0.22M | -0.67M |
|
Liabilities and Shareholders Equity
|
1.09M | 1.38M | 0.78M | 0.73M | 1.24M | 0.77M | 0.71M | 0.85M | 0.95M | 0.60M |
|
Retained Earnings
|
0.43M | -2.30M | -2.69M | -2.75M | -2.27M | -2.72M | -2.97M | -2.96M | -3.03M | -3.47M |